BNBCalc.com Investment Analysis Report of 11446 W Virginia Ave, Avondale, AZ, 85392

3 bed • 2 bath • 8 guests • $225,000

BNB

Calc

Return Metrics

3.25% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

3.25%

Cap Rate

7.61%

Return on Investment

18.12%

Annual Revenue

$35,414

AirDNA projects $202/night at 48% occupancy ($35,414). Airbtics projects $233/night at 57% occupancy ($48,508). Airbtics predicts this property will perform in the 50% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$23,538$41,460$74,261$100,305
Occupancy39%55%78%84%
Nightly Rate$160$200$254$319

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Garden Lakes Home
$53,589
$154
93%
3362$130✅❌❌N / Y⭐️ 4.9 (66)Profile

B

Avondale's Adventures
$70,415
$239
79%
3381$150✅❌❌N / Y⭐️ 4.9 (52)Profile

C

A beautiful place to stay
$37,234
$124
78%
3263$130✅❌✅N / N⭐️ 4.8 (54)Profile

D

Relaxing home with pool
$44,978
$162
70%
32101$149✅❌✅N / Y⭐️ 4.8 (194)Profile

E

2-Story Home near State Farm Stadium
$35,401
$381
25%
3391$50✅❌❌N / Y⭐️ 4.9 (34)Profile

Operating Expenses

Monthly Expenses

$1,524

Annual Expenses

$18,284

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$995

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$295

Management & Platform Fees

$89

Platform Fee (i.e. Airbnb)

$89

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,264

Annual Mortgage & Tax

$15,168

Downpayment

Purchase Price

$225,000

Percent Down

20%

Total Downpayment

$45,000

Total Loan Amount

$180,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,079

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$186

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$10,679

Deductible property tax

$2,228

Est. Depreciation Value

$109,067

Profit on this property

$17,130

Your total deduction

$104,843

So, your new taxable income is your previous income minus your total deduction ($150,000 - $104,843)

$45,157

Your old tax bill

$45,000

Your new tax bill

$13,547

Estimated tax savings

$31,453

property-location

11446 W Virginia Ave Avondale, Arizona, 85392

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,079/mo

Agent

Inquire about this property

Contact Agent

$390,000

Zestimate

35

Airbnb Investor Score

$1,962

Annual Profit

7.6%

Cap Rate

3.3%

Cash on Cash

$35,414

Annual Revenue

BNBCalc predicts this property will get $233 per night with 57% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.25%

Cap Rate

7.61%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$10,679

Deductible property tax

$2,228

Your total deduction

$30,475

Your adjusted annual income

$150,000 - $30,475 = $119,525

Taxes on $119,525 (30%)

$35,858

Your old tax bill

$45,000

Your new tax bill

$35,858

Estimated tax savings

$9,142

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com